XLONPGH
Market cap72mUSD
Dec 31, Last price
187.00GBP
1D
0.00%
1Q
8.72%
Jan 2017
-49.46%
Name
Personal Group Holdings PLC
Chart & Performance
Profile
Personal Group Holdings Plc provides short-term accident and health insurance services, SaaS products, and salary sacrifice technology products in the United Kingdom. The company operates through Affordable Insurance, Other Owned Benefits, Benefits and Platform, and Pay and Reward segments. It offers insurance products, including hospital plans, convalescence plans, and death benefit plans; and consultancy and software solutions on pay and reward services, as well as a suite of cloud-based Saas tools. The company also operates HAPI, a proprietary digital platform that allows employees to access financial, physical, mental, and social benefits; and Let's Connect, which enables employers to provide a benefit scheme that allows their employees to access consumer technology and other products from manufacturers through salary sacrifice. Personal Group Holdings Plc was founded in 1984 and is based in Milton Keynes, the United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 31,495 -63.57% | 86,445 16.01% | |||||||
Cost of revenue | (6,905) | 8,973 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 38,400 | 77,472 | |||||||
NOPBT Margin | 121.92% | 89.62% | |||||||
Operating Taxes | 1,010 | 493 | |||||||
Tax Rate | 2.63% | 0.64% | |||||||
NOPAT | 37,390 | 76,979 | |||||||
Net income | 4,324 -159.62% | (7,253) -301.64% | |||||||
Dividends | (3,482) | (3,310) | |||||||
Dividend yield | 5.89% | 5.41% | |||||||
Proceeds from repurchase of equity | (16) | (53) | |||||||
BB yield | 0.03% | 0.09% | |||||||
Debt | |||||||||
Debt current | 559 | 148 | |||||||
Long-term debt | 1,693 | 408 | |||||||
Deferred revenue | 1,358 | 1,128 | |||||||
Other long-term liabilities | (623) | 9,537 | |||||||
Net debt | (19,736) | (19,433) | |||||||
Cash flow | |||||||||
Cash from operating activities | 7,484 | 3,240 | |||||||
CAPEX | (157) | (1,528) | |||||||
Cash from investing activities | (2,942) | (2,802) | |||||||
Cash from financing activities | (4,003) | (3,771) | |||||||
FCF | 13,719 | 77,373 | |||||||
Balance | |||||||||
Cash | 17,497 | 16,958 | |||||||
Long term investments | 4,491 | 3,031 | |||||||
Excess cash | 20,413 | 15,667 | |||||||
Stockholders' equity | 30,360 | 29,899 | |||||||
Invested Capital | 13,350 | 18,933 | |||||||
ROIC | 231.64% | 348.80% | |||||||
ROCE | 110.84% | 219.59% | |||||||
EV | |||||||||
Common stock shares outstanding | 31,977 | 31,215 | |||||||
Price | 1.85 -5.61% | 1.96 -39.69% | |||||||
Market cap | 59,158 -3.31% | 61,181 -39.69% | |||||||
EV | 39,422 | 41,748 | |||||||
EBITDA | 40,305 | 79,310 | |||||||
EV/EBITDA | 0.98 | 0.53 | |||||||
Interest | 79 | 20 | |||||||
Interest/NOPBT | 0.21% | 0.03% |